[GOB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 117.84%
YoY- 232.86%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 60,161 277,542 230,095 154,828 55,673 149,050 108,457 -32.51%
PBT 3,063 35,942 34,654 27,672 10,727 9,759 6,561 -39.84%
Tax -839 -3,812 -9,944 -5,457 -529 -3,386 -2,444 -51.00%
NP 2,224 32,130 24,710 22,215 10,198 6,373 4,117 -33.69%
-
NP to SH 2,224 32,130 24,710 22,215 10,198 6,373 4,117 -33.69%
-
Tax Rate 27.39% 10.61% 28.70% 19.72% 4.93% 34.70% 37.25% -
Total Cost 57,937 245,412 205,385 132,613 45,475 142,677 104,340 -32.46%
-
Net Worth 224,669 222,857 213,683 211,463 199,871 191,159 186,516 13.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 224,669 222,857 213,683 211,463 199,871 191,159 186,516 13.22%
NOSH 226,938 227,406 227,322 227,379 227,126 227,571 227,458 -0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.70% 11.58% 10.74% 14.35% 18.32% 4.28% 3.80% -
ROE 0.99% 14.42% 11.56% 10.51% 5.10% 3.33% 2.21% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.51 122.05 101.22 68.09 24.51 65.50 47.68 -32.40%
EPS 0.98 14.13 10.87 9.77 4.49 2.80 1.81 -33.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.94 0.93 0.88 0.84 0.82 13.39%
Adjusted Per Share Value based on latest NOSH - 227,164
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.12 60.50 50.16 33.75 12.14 32.49 23.64 -32.48%
EPS 0.48 7.00 5.39 4.84 2.22 1.39 0.90 -34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4898 0.4858 0.4658 0.461 0.4357 0.4167 0.4066 13.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.56 0.58 0.60 0.45 0.54 0.49 0.51 -
P/RPS 2.11 0.48 0.59 0.66 2.20 0.75 1.07 57.31%
P/EPS 57.14 4.11 5.52 4.61 12.03 17.50 28.18 60.27%
EY 1.75 24.36 18.12 21.71 8.31 5.72 3.55 -37.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.64 0.48 0.61 0.58 0.62 -5.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 22/02/12 10/11/11 25/08/11 25/05/11 23/02/11 -
Price 0.61 0.54 0.64 0.52 0.47 0.50 0.49 -
P/RPS 2.30 0.44 0.63 0.76 1.92 0.76 1.03 70.92%
P/EPS 62.24 3.82 5.89 5.32 10.47 17.85 27.07 74.29%
EY 1.61 26.16 16.98 18.79 9.55 5.60 3.69 -42.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.68 0.56 0.53 0.60 0.60 2.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment